Union Tool Co
TSE:6278

Watchlist Manager
Union Tool Co Logo
Union Tool Co
TSE:6278
Watchlist
Price: 5 240 JPY -8.71% Market Closed
Market Cap: 90.5B JPY
Have any thoughts about
Union Tool Co?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

29.2B
+1%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+9%
5 Years
+30%
7 Years
+26%
10 Years
+51%
4.9B
+4%
Operating Income
Growth Rates:
1 Year
+33%
3 Years
+6%
5 Years
+65%
7 Years
+27%
10 Years
+76%
4.3B
+8%
Net Income
Growth Rates:
1 Year
+36%
3 Years
+14%
5 Years
+79%
7 Years
+60%
10 Years
+86%

Earnings Waterfall
Union Tool Co

Revenue
29.2B JPY
Cost of Revenue
-18.4B JPY
Gross Profit
10.8B JPY
Operating Expenses
-5.9B JPY
Operating Income
4.9B JPY
Other Expenses
-593m JPY
Net Income
4.3B JPY

Income Statement
Union Tool Co

Rotate your device to view
Income Statement
Currency: JPY
May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
19 171
N/A
19 323
+1%
20 596
+7%
21 413
+4%
22 108
+3%
22 611
+2%
15 992
-29%
15 139
-5%
14 444
-5%
20 754
+44%
20 918
+1%
21 950
+5%
23 209
+6%
23 266
+0%
24 044
+3%
24 701
+3%
25 080
+2%
24 515
-2%
24 051
-2%
23 300
-3%
22 501
-3%
22 878
+2%
22 778
0%
22 959
+1%
22 831
-1%
22 818
0%
23 891
+5%
25 071
+5%
26 769
+7%
28 174
+5%
29 301
+4%
30 219
+3%
30 770
+2%
29 091
-5%
27 408
-6%
26 083
-5%
24 970
-4%
25 338
+1%
26 969
+6%
28 814
+7%
29 184
+1%
Gross Profit
Cost of Revenue
(12 474)
(12 330)
(12 945)
(13 318)
(13 515)
(13 787)
(9 788)
(9 565)
(9 325)
(13 148)
(13 477)
(13 950)
(14 595)
(14 832)
(15 224)
(15 588)
(15 794)
(15 648)
(15 251)
(15 111)
(15 098)
(15 327)
(15 454)
(15 606)
(15 460)
(15 513)
(16 060)
(16 561)
(17 101)
(17 599)
(18 119)
(18 223)
(18 252)
(17 530)
(16 454)
(16 082)
(16 045)
(16 351)
(17 398)
(18 244)
(18 388)
Gross Profit
6 696
N/A
6 994
+4%
7 651
+9%
8 095
+6%
8 593
+6%
8 824
+3%
6 204
-30%
5 574
-10%
5 119
-8%
7 606
+49%
7 441
-2%
8 001
+8%
8 614
+8%
8 433
-2%
8 819
+5%
9 113
+3%
9 286
+2%
8 867
-5%
8 800
-1%
8 188
-7%
7 403
-10%
7 551
+2%
7 324
-3%
7 354
+0%
7 372
+0%
7 305
-1%
7 831
+7%
8 510
+9%
9 667
+14%
10 575
+9%
11 182
+6%
11 996
+7%
12 518
+4%
11 561
-8%
10 954
-5%
10 001
-9%
8 925
-11%
8 987
+1%
9 571
+6%
10 570
+10%
10 796
+2%
Operating Income
Operating Expenses
(4 182)
(4 222)
(4 617)
(4 745)
(4 781)
(4 835)
(3 348)
(3 338)
(3 214)
(4 575)
(4 593)
(4 673)
(4 781)
(4 681)
(4 724)
(4 743)
(4 776)
(4 715)
(4 689)
(4 615)
(4 454)
(4 506)
(4 360)
(4 357)
(4 424)
(4 464)
(4 646)
(4 865)
(5 046)
(5 173)
(5 537)
(5 368)
(5 507)
(5 415)
(5 625)
(5 418)
(5 258)
(5 252)
(5 453)
(5 859)
(5 919)
Selling, General & Administrative
(3 908)
(3 955)
(4 347)
(4 478)
(4 516)
(4 571)
(3 160)
(3 163)
(3 052)
(4 345)
(4 368)
(4 449)
(4 556)
(4 466)
(4 486)
(4 508)
(4 543)
(4 505)
(4 458)
(4 373)
(4 204)
(4 252)
(4 241)
(4 238)
(4 303)
(4 211)
(4 316)
(4 592)
(4 828)
(5 144)
(5 275)
(5 328)
(5 464)
(5 370)
(5 376)
(5 283)
(5 215)
(5 209)
(5 323)
(5 732)
(5 795)
Depreciation & Amortization
(274)
(267)
(270)
(267)
(265)
(264)
(184)
(174)
(162)
(229)
(225)
(224)
(226)
(216)
(215)
(213)
(211)
(210)
(217)
(228)
(237)
(254)
(258)
(258)
(260)
(253)
(197)
(141)
(84)
(28)
(32)
(38)
(42)
(44)
(44)
(43)
(43)
(43)
(42)
(40)
(37)
Other Operating Expenses
0
0
0
0
0
0
(4)
0
0
0
0
0
0
(0)
(22)
(22)
(22)
(0)
(13)
(13)
(13)
0
139
139
139
(0)
(133)
(132)
(134)
(1)
(230)
0
(1)
(1)
(205)
(92)
0
0
(88)
(87)
(87)
Operating Income
2 514
N/A
2 772
+10%
3 034
+9%
3 350
+10%
3 812
+14%
3 989
+5%
2 857
-28%
2 236
-22%
1 905
-15%
3 032
+59%
2 849
-6%
3 328
+17%
3 832
+15%
3 752
-2%
4 095
+9%
4 370
+7%
4 510
+3%
4 152
-8%
4 112
-1%
3 573
-13%
2 949
-17%
3 044
+3%
2 965
-3%
2 996
+1%
2 948
-2%
2 840
-4%
3 185
+12%
3 646
+14%
4 621
+27%
5 402
+17%
5 645
+4%
6 628
+17%
7 011
+6%
6 146
-12%
5 329
-13%
4 583
-14%
3 667
-20%
3 735
+2%
4 118
+10%
4 711
+14%
4 877
+4%
Pre-Tax Income
Interest Income Expense
580
639
441
871
973
769
207
(114)
(13)
(211)
(268)
(342)
(410)
(109)
(58)
(80)
(42)
186
99
142
201
(117)
(154)
(112)
30
709
812
744
602
(10)
(46)
16
312
1 347
1 310
1 312
1 045
310
518
498
796
Non-Reccuring Items
(360)
(360)
0
0
0
(4)
0
(4)
0
0
0
0
0
(22)
0
0
0
(13)
0
0
0
139
0
0
0
(132)
0
0
0
(229)
0
(342)
(342)
(204)
0
0
(91)
(87)
0
0
0
Gain/Loss on Disposition of Assets
78
60
84
81
83
97
65
49
35
48
50
64
65
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
97
109
88
97
81
77
22
84
90
(9)
131
64
28
76
(14)
(1)
10
(12)
(51)
(95)
(83)
37
84
104
89
51
55
39
33
15
27
52
39
65
130
121
140
75
2
7
(3)
Pre-Tax Income
2 910
N/A
3 220
+11%
3 647
+13%
4 400
+21%
4 949
+12%
4 928
0%
3 150
-36%
2 251
-29%
2 017
-10%
2 860
+42%
2 761
-3%
3 114
+13%
3 516
+13%
3 696
+5%
4 024
+9%
4 289
+7%
4 478
+4%
4 314
-4%
4 160
-4%
3 621
-13%
3 068
-15%
3 103
+1%
2 895
-7%
2 989
+3%
3 067
+3%
3 467
+13%
4 052
+17%
4 429
+9%
5 257
+19%
5 178
-1%
5 626
+9%
6 354
+13%
7 020
+10%
7 354
+5%
6 769
-8%
6 016
-11%
4 761
-21%
4 033
-15%
4 638
+15%
5 216
+12%
5 670
+9%
Net Income
Tax Provision
(794)
(918)
(1 098)
(1 341)
(1 482)
(1 440)
(933)
(655)
(608)
(723)
(590)
(745)
(840)
(1 041)
(1 163)
(1 128)
(1 199)
(1 085)
(1 005)
(865)
(668)
(719)
(685)
(732)
(742)
(928)
(1 102)
(1 206)
(1 487)
(1 374)
(1 476)
(1 706)
(1 920)
(2 358)
(2 233)
(2 006)
(1 619)
(955)
(1 126)
(1 231)
(1 384)
Income from Continuing Operations
2 116
2 302
2 549
3 058
3 467
3 488
2 217
1 596
1 409
2 137
2 171
2 369
2 676
2 656
2 860
3 161
3 279
3 229
3 155
2 756
2 399
2 384
2 209
2 257
2 325
2 540
2 950
3 223
3 770
3 804
4 150
4 648
5 100
4 996
4 536
4 010
3 142
3 078
3 512
3 985
4 286
Net Income (Common)
2 116
N/A
2 302
+9%
2 549
+11%
3 058
+20%
3 467
+13%
3 488
+1%
2 217
-36%
1 596
-28%
1 409
-12%
2 137
+52%
2 171
+2%
2 369
+9%
2 676
+13%
2 656
-1%
2 860
+8%
3 161
+11%
3 279
+4%
3 229
-2%
3 155
-2%
2 756
-13%
2 399
-13%
2 384
-1%
2 209
-7%
2 257
+2%
2 325
+3%
2 540
+9%
2 949
+16%
3 222
+9%
3 770
+17%
3 803
+1%
4 149
+9%
4 648
+12%
5 099
+10%
4 996
-2%
4 536
-9%
4 010
-12%
3 142
-22%
3 077
-2%
3 512
+14%
3 984
+13%
4 284
+8%
EPS (Diluted)
107.42
N/A
118.65
+10%
127.45
+7%
158.46
+24%
181.5
+15%
198.19
+9%
126.7
-36%
92.27
-27%
81.44
-12%
123.2
+51%
125.51
+2%
136.95
+9%
154.67
+13%
153.71
-1%
165.34
+8%
182.72
+11%
189.5
+4%
186.88
-1%
182.61
-2%
159.5
-13%
138.87
-13%
137.98
-1%
127.89
-7%
130.64
+2%
134.58
+3%
147.02
+9%
170.72
+16%
186.52
+9%
218.25
+17%
220.14
+1%
240.18
+9%
269.07
+12%
295.17
+10%
289.2
-2%
262.58
-9%
232.13
-12%
181.88
-22%
178.12
-2%
203.3
+14%
230.62
+13%
247.99
+8%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.